@scaffdog,
You've missed out column C. Also note that this formula will not work in XL 2003. Too many nested IFs. In general, nested IFs with such a regular pattern can normally be replaced by a lookup or index formula. The "every other row" layout makes it a bit tricky, but doable.
cheers
Bookmarks